Government Asset Privatization & Investment Modeler

Sovereign Asset Presets Quick-load portfolios

Transaction Parameters Dynamic sliders

Asset Initial Valuation $45.0B

$10B$100B

Private Equity Stake Offered 49.0%

10% (Minority)90% (Majority)

Upfront Concession Fee $22.5B

$5.0B$50.0B

Private CapEx Commitment $12.0B

$1.0B$30.0B

Annual Public Revenue Share 15.0%

0%30%

Sovereign Discount Rate 5.0%

2.0%10.0%

Cumulative Public Fiscal Return (20-Year Horizon)

Private Partnership Model

100% Public Retention Model

Decadal Fiscal Cash Flow Comparison Real values ($ Billions)

Timeline Milestone	Year 1 (Initial)	Year 5	Year 10	Year 15	Year 20
Private Partnership Model	$23.4B	$27.2B	$31.8B	$36.5B	$41.1B
Public Retention Model	$2.2B	$11.0B	$22.0B	$33.0B	$44.0B
Net Sovereign Advantage	+$21.2B	+$16.2B	+$9.8B	+$3.5B	-$2.9B

Treasury Feasibility Brief Asset: National Energy Grid

Under this structure, the government monetizes 49.0% equity stake for an upfront concession fee of $22.5B, dedicated directly toward debt reduction. The private consortium assumes $12.0B in capital renewal liabilities, maintaining a healthy Risk Transfer Index of 78.4/100. The state retains a majority sovereign stake worth $38.4B with ongoing annual royalties, producing a total 10-year public revenue stream of $31.8B.

Assigned public stake and royalty calculations

Your browser does not support video.

Read the explanation

The source retained-value formula takes valuation forty-five and offered stake forty-nine percent, leaving fifty-one percent or twenty-two point ninety-five. It adds entered capex twelve times assigned uplift one point two eight seven five, giving thirty-eight point four. Bars share twelve pixels per hypothetical billion. The uplift is an imposed coefficient, not a validated asset valuation or measured investment return. For hypothetical annual cashflow four, the source multiplies entered royalty share ten percent to point four, or twenty percent to point eight. Bars share five hundred pixels per billion annual dollars. The ten-year source sum simply adds ten annual royalties and upfront fee without discounting. This is scenario arithmetic, not a verified sovereign transaction or revenue forecast. The source equity term forty-nine times point eight gives thirty-nine point two. Capex twelve over valuation forty-five times seventy-five gives twenty; upfront twenty-two point five over forty-five times thirty-eight point four gives nineteen point two. Their sum is assigned score seventy-eight point four. Bars compare first term and total at six pixels per point. This label is not measured risk transfer or a calibrated probability. Original raw model JSON/reset/native responsive and first-footer guards preserve the tool.